[WMG] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[WMG] WMG HOLDINGS BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 44.31%
YoY- 80.87%
Quarter Report
Latest QR
Upcoming QR
WMG's Result
WMG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 39,656 58,210 91,760 101,372 122,993 135,246 136,422 -18.60%
PBT -13,772 -12,200 7,429 -8,444 -74,008 -38,456 7,430 -
Tax 0 0 0 -53 -110 -145 414 -
NP -13,772 -12,200 7,429 -8,497 -74,118 -38,601 7,845 -
-
NP to SH -13,772 -12,200 7,429 -8,497 -44,417 -45,616 3,780 -
-
Tax Rate - - 0.00% - - - -5.57% -
Total Cost 53,428 70,410 84,330 109,869 197,111 173,847 128,577 -13.61%
-
Net Worth 68,580 82,545 93,799 95,244 104,015 160,413 200,032 -16.33%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 68,580 82,545 93,799 95,244 104,015 160,413 200,032 -16.33%
NOSH 139,959 139,908 139,999 140,065 140,561 141,958 143,908 -0.46%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -34.73% -20.96% 8.10% -8.38% -60.26% -28.54% 5.75% -
ROE -20.08% -14.78% 7.92% -8.92% -42.70% -28.44% 1.89% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 28.33 41.61 65.54 72.37 87.50 95.27 94.80 -18.22%
EPS -9.84 -8.72 5.31 -6.07 -31.60 -32.13 2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.59 0.67 0.68 0.74 1.13 1.39 -15.94%
Adjusted Per Share Value based on latest NOSH - 139,555
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.57 6.71 10.58 11.69 14.18 15.60 15.73 -18.60%
EPS -1.59 -1.41 0.86 -0.98 -5.12 -5.26 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0791 0.0952 0.1082 0.1098 0.12 0.185 0.2307 -16.33%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.41 0.32 0.33 0.14 0.50 0.74 0.70 -
P/RPS 1.45 0.77 0.50 0.19 0.57 0.78 0.74 11.85%
P/EPS -4.17 -3.67 6.22 -2.31 -1.58 -2.30 26.65 -
EY -24.00 -27.25 16.08 -43.33 -63.20 -43.42 3.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.54 0.49 0.21 0.68 0.65 0.50 9.02%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 26/02/14 27/02/13 24/02/12 23/02/11 25/02/10 -
Price 0.375 0.305 0.355 0.21 0.50 0.73 0.74 -
P/RPS 1.32 0.73 0.54 0.29 0.57 0.77 0.78 9.15%
P/EPS -3.81 -3.50 6.69 -3.46 -1.58 -2.27 28.17 -
EY -26.24 -28.59 14.95 -28.89 -63.20 -44.02 3.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.52 0.53 0.31 0.68 0.65 0.53 6.42%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment